MIRA INFORM REPORT

 

 

Report No. :

315453

Report Date :

01.04.2015

 

IDENTIFICATION DETAILS

 

Name :

NETSURF COMMUNICATIONS PRIVATE LIMITED 

 

 

Registered Office :

Office No. 4 and 5, 2nd and 3rd Floor, Tata Icon, Pune – Mumbai Road, Pune – 411003, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

15.03.2000

 

 

Com. Reg. No.:

11-142615

 

 

Capital Investment / Paid-up Capital :

Rs.2.500 Million

 

 

CIN No.:

[Company Identification No.]

U72900PN2000PTC142615

 

 

TIN No.:

Not Available

 

 

IEC No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

PNEN01459D

 

 

PAN No.:

[Permanent Account No.]

AABCN0065A

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Subject is engaged in sale of bio organic products, nutritional food supplement and personal care products.

 

 

No. of Employees :

200 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (46)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

Satisfactory

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually Correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track record.

 

Reserves of the company is decent. General financial position of the company is normal and acceptable for business dealing.  

 

Trade relations are reported as fair. Business is active. Payment terms are reported to be usually correct

 

The company can be considered normal for business dealings at usual trade terms and conditions.

 

NOTES:

Any query related to this report can be made on e-mail : infodept@mirainform.com while quoting report number, name and date.

 

 

EXTERNAL AGENCY RATING

 

NOT AVAILABLE

 

RBI DEFAULTERS’ LIST STATUS

 

Subject’s name is not enlisted as a defaulter in the publicly available RBI Defaulters’ list.

 

EPF (Employee Provident Fund) DEFAULTERS’ LIST STATUS

 

Subject’s name is not enlisted as a defaulter in the publicly available EPF (Employee Provident Fund) Defaulters’ list as of 31-03-2014.

 

 

INFORMATION PARTED BY

 

Name :

Mr. Rama Hawaldkar

Designation :

Finance Manager

Contact No.:

91-9900138161

Date :

31.03.2015

 

 

LOCATIONS

 

Registered Office / Head Office :

Office No. 4 and 5, 2nd and 3rd Floor, Tata Icon, Pune – Mumbai Road, Pune – 411003, Maharashtra, India 

Tel. No.:

91-20-25822603 / 25822604

Mobile No.:

91-9900138161 (Mr. Milind Govind Devarshi)

Fax No.:

91-20-25822608

E-Mail :

laxmi@netsurf.co.in

rama.hawaldkar@netsurfnetwork.com

Website :

www.netsurf.co.in

Location :

Owned

 

 

DIRECTORS

 

As on 27.09.2014

 

Name :

Mr. Sanjay G. Malpani

Designation :

Director

Address :

1st Floor, Anand-O-Ville, 7th Street, Anand Park, Pune – 411007, Maharashtra, India

Date of Birth/Age :

07.03.1964

Date of Appointment :

15.03.2000

DIN No.:

00901995

 

 

Name :

Mr. Sujit Sohanlal Jain

Designation :

Director

Address :

7- New Bazar, Khadaki, Pune – 411033, Maharashtra, India

Date of Birth/Age :

10.01.1976

Date of Appointment :

15.03.2000

DIN No.:

01463586

 

 

Name :

Mr. Raj Kamal

Designation :

Director

Address :

A/2, Ashoka Triplex, Kalyaninagar, Pune – 411014, Maharashtra, India

Date of Birth/Age :

28.02.1964

Date of Appointment :

15.03.2000

DIN No.:

02385402

 

 

KEY EXECUTIVES

 

Name :

Mr. Rama Hawaldkar

Designation :

Finance Manager

 

 

MAJOR SHAREHOLDERS

 

As on 27.09.2014

 

Names of Shareholders

 

No. of Shares

Sanjay G. Malpani

 

23100

Sujit Jain

 

90100

Dhanesh Mehta

 

7500

Radhamohan J. Lakhotia

 

10000

Sanyukta Ganjwala jointly with Ramesh Ganjwala

 

2000

Ramesh Ganjwala jointly with Sanyukta Ganjwala

 

2000

Nilesh Ganjwala jointly with Rupa Ganjwala

 

2000

Rupa Ganjwala jointly with Nilesh Ganjwala

 

2000

Vinit Ganjwala jointly with Mona Ganjwala

 

2000

Mona Ganjwala jointly with Vinit Ganjwala

 

2000

Sachin Shah

 

15000

Sapan Agarwal

 

12500

Saroj Malpani

 

24500

Gomukhi Properties Services Private Limited, India  

 

5000

Mahesh Bajaj

 

5000

Sanjay Knit Private Limited, India

 

10000

Papita Jain

 

7500

Rajkamal B. Verma

 

1450

Rashmi Verma

 

5000

Surekha Kinkar

 

6350

Heena D. Mehta

 

7500

Aashana Jain represented by Sujit Jain

 

2500

Amita Jain

 

2500

Gaurav Jain represented by Sujit Jain

 

2500

Total

 

250000

Equity Share Break up (Percentage of Total Equity)

 

As on 27.09.2014

 

Category

Percentage

Bodies corporate

6.00

Directors or relatives of Directors

60.66

Other top fifty shareholders

33.34

Total

100.00

 

 

 

 

BUSINESS DETAILS

 

Line of Business :

Subject is engaged in sale of bio organic products, nutritional food supplement and personal care products.

 

 

Products :

  • Bio Organic Products
  • Nutritional Food Supplement
  • Personal Care Products

 

 

Brand Names :

--

 

 

Agencies Held :

--

 

 

Exports :

Not Divulged 

 

 

Imports :

Not Divulged 

 

 

Terms :

 

Selling :

Cash and Credit (30 / 60 / 90 Days)

 

 

Purchasing :

Cash and Credit (30 / 60 / 90 Days)

 

PRODUCTION STATUS – NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

Reference :

Not Divulged 

Name of the Person :

Not Divulged 

Contact No.:

Not Divulged 

Since How Long Known :

Not Divulged 

Experience :

Not Divulged 

Maximum Limit Dealt :

Not Divulged 

Remark :

Not Divulged 

 

 

Customers :

Reference :

Not Divulged 

Name of the Person :

Not Divulged 

Contact No.:

Not Divulged 

Since How Long Known :

Not Divulged 

Experience :

Not Divulged 

Maximum Limit Dealt :

Not Divulged 

Remark :

Not Divulged 

 

 

No. of Employees :

200 (Approximately)

 

 

Bankers :

Banker Name

IDBI Bank

Branch Address

Pune, Maharashtra, India

Person Name (With Designation)

Not Divulged 

Contact Number

Not Divulged 

Name of Account Holder

Not Divulged 

Account Number

Not Divulged 

Account Since (Date/Year of Account Opening)

Not Divulged 

Average Balance Maintained (If Possible)

Not Divulged 

Credit Facilities Enjoyed (If any)

Not Divulged 

Account Operation

Not Divulged 

Remarks (If any)

Not Divulged 

 

 

Facilities :

SECURED LOANS

31.03.2014

Rs. In Million

31.03.2013

Rs. In Million

LONG TERM BORROWINGS

 

 

Term Loans

 

 

Vehicle Loans “Hire Purchase Credit”

0.482

1.011

Total

0.482

1.011

 

Notes

 

Nature of Security

Terms of Repayment

Vehicle loans are secured against hypothecation of vehicles for which the said loans are granted.

Vehicles loans are repayable in equal monthly installments with interest rate applicable to different loans and are expected to be fully repaid as per respective repayment* schedules ranging from 8.50% to 11.00%

 

 

 

Auditors :

 

Name :

M. M. Nissim and Company

Chartered Accountants

Address :

Barodawala Mansion, B-Wing, 3rd Floor, 81, Dr. Annie Besant Road, Worli Mumbai – 400018, Maharashtra, India

Tel. No.:

91-22-24949991

Fax No.:

91-22-24949995

PAN No.:

AAAFM5103E

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Associates :

  • Ajay Biotech India Limited

 

 

Enterprises in which KMP's are able to Exercise significant Influence :

  • Netsurf Research Labs Private Limited (Formerly known as Netone Technologies  Private Limited
  • Maverick Mobile solutions Private Limited
  • Shades Lifestyle (India) Private Limited
  • Jade Securities Private Limited
  • Jade Commodities Private Limited
  • Netsurf Entertainment LLP
  • Ekaashara Enterprises LLP

 


 

CAPITAL STRUCTURE

 

As on 27.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

250000

Equity Shares

Rs.10/- each

Rs.2.500 Million

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

250000

Equity Shares

Rs.10/- each

Rs.2.500 Million

 

 


FINANCIAL DATA

[all figures are in Rupees Million]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2014

31.03.2013

31.03.2012

I.              EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

2.500

2.500

2.500

(b) Reserves & Surplus

204.071

193.060

169.081

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

0.000

0.000

0.000

Total Shareholders’ Funds (1) + (2)

206.571

195.560

171.581

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

0.482

1.011

1.484

(b) Deferred tax liabilities (Net)

0.000

0.000

0.000

(c) Other long term liabilities

22.011

6.410

24.313

(d) long-term provisions

0.000

0.000

0.000

Total Non-current Liabilities (3)

22.493

7.421

25.797

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

24.912

36.614

18.152

(c) Other current liabilities

71.188

83.204

72.506

(d) Short-term provisions

5.700

3.189

3.197

Total Current Liabilities (4)

101.800

123.007

93.855

 

 

 

 

TOTAL

330.864

325.988

291.233

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

10.885

13.601

13.125

(ii) Intangible Assets

4.990

9.965

0.000

(iii) Capital work-in-progress

0.000

0.000

0.000

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

9.009

8.921

8.921

(c) Deferred tax assets (net)

1.843

2.168

1.831

(d)  Long-term Loan and Advances

42.533

38.608

47.336

(e) Other Non-current assets

5.049

4.505

1.916

Total Non-Current Assets

74.309

77.768

73.129

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

39.541

22.000

0.000

(b) Inventories

44.839

57.481

21.471

(c) Trade receivables

52.511

28.729

31.622

(d) Cash and cash equivalents

18.760

41.409

86.167

(e) Short-term loans and advances

94.856

94.719

73.879

(f) Other current assets

6.048

3.882

4.965

Total Current Assets

256.555

248.220

218.104

 

 

 

 

TOTAL

330.864

325.988

291.233

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Income

671.402

735.354

683.560

 

 

Other Operating Income

19.978

9.464

36.619

 

 

Other Income

11.230

11.099

3.676

 

 

TOTAL                        

702.610

755.917

723.855

 

 

 

 

 

Less

EXPENSES

673.737

707.496

658.277

 

 

 

 

 

 

PROFIT/(LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

28.873

48.421

65.578

 

 

 

 

 

Less

DEPRECIATION/ AMORTISATION                    

8.413

8.815

4.180

 

 

 

 

 

 

PROFIT/(LOSS) BEFORE TAX

20.460

39.606

61.398

 

 

 

 

 

Less

TAX                                                                 

6.524

12.702

21.070

 

 

 

 

 

 

PROFIT/(LOSS) AFTER TAX

13.936

26.904

40.328

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

167.556

146.577

111.655

 

 

 

 

 

Less

APPROPRIATIONS

 

 

 

 

 

Transfer to General Reserve

1.400

3.000

2.500

 

 

Dividend

2.500

2.500

2.500

 

 

Tax on Dividend

0.425

0.425

0.406

 

BALANCE CARRIED TO THE B/S

177.167

167.556

146.577

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

Export Earnings

0.124

0.000

0.000

 

TOTAL EARNINGS

0.124

0.000

0.000

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

55.74

107.62

NA

Expected Sales (2014-2015): Rs.700.000 Million

 

The above information has been parted by Mr. Rama Hawaldkar

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT/Sales)

(%)

2.08

3.66

5.90

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

6.39

12.58

21.89

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.10

0.20

0.36

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.00

0.01

0.01

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

2.52

2.02

2.32

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Million]

 

DEBT EQUITY RATIO

 

Particular

31.03.2012

31.03.2013

31.03.2014

 

Rs. In Million

Rs. In Million

Rs. In Million

Share Capital

2.500

2.500

2.500

Reserves & Surplus

169.081

193.060

204.071

Money received against share warrants

0.000

0.000

0.000

Share Application money pending allotment

0.000

0.000

0.000

Net worth

171.581

195.560

206.571

 

 

 

 

Long Term borrowings

1.484

1.011

0.482

Short Term borrowings

0.000

0.000

0.000

Total borrowings

1.484

1.011

0.482

Debt/Equity ratio

0.009

0.005

0.002

 

 

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2012

31.03.2013

31.03.2014

 

Rs. In Million

Rs. In Million

Rs. In Million

Sales

683.560

735.354

671.402

 

 

7.577

(8.697)

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2012

31.03.2013

31.03.2014

 

Rs. In Million

Rs. In Million

Rs. In Million

Sales

683.560

735.354

671.402

Profit

40.328

26.904

13.936

 

5.90%

3.66%

2.08%

 

 

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

Rs. In Million

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

Current maturities of long term debt

0.529

0.475

2.943

Total

0.529

0.475

2.943

 

Sr. No.

Check List by Info Agents

Available in Report (Yes / No)

1]

Year of Establishment

Yes

2]

Locality of the firm

Yes

3]

Constitutions of the firm

Yes

4]

Premises details

No

5]

Type of Business

Yes

6]

Line of Business

Yes

7]

Promoter's background

Yes

8]

No. of employees

Yes

9]

Name of person contacted

Yes

10]

Designation of contact person

Yes

11]

Turnover of firm for last three years

Yes

12]

Profitability for last three years

Yes

13]

Reasons for variation <> 20%

-----------

14]

Estimation for coming financial year

Yes

15]

Capital in the business

Yes

16]

Details of sister concerns

Yes

17]

Major suppliers

No

18]

Major customers

No

19]

Payments terms

Yes

20]

Export / Import details (if applicable)

No

21]

Market information

----------

22]

Litigations that the firm / promoter involved in

----------

23]

Banking Details

Yes

24]

Banking facility details

Yes

25]

Conduct of the banking account

----------

26]

Buyer visit details

----------

27]

Financials, if provided

Yes

28]

Incorporation details, if applicable

Yes

29]

Last accounts filed at ROC

Yes

30]

Major Shareholders, if available

Yes

31]

Date of Birth of Proprietor/Partner/Director, if available

Yes

32]

PAN of Proprietor/Partner/Director, if available

No

33]

Voter ID No of Proprietor/Partner/Director, if available

No

34]

External Agency Rating, if available

No

 

 

NATURE OF OPERATIONS

 

Subject is primarily engaged in sale of bio organic products, nutritional food supplement and personal care products

 

 


NO CHARGES EXIST FOR COMPANY

 

 

FIXED ASSETS:

 

·         Land

·         Building

·         Plant and Machinery

·         Computer

·         Vehicles

·         Furniture and Fixture

 


CMT REPORT (Corruption, Money Laundering & Terrorism]

 

The Public Notice information has been collected from various sources including but not limited to: The Courts, India Prisons Service, Interpol, etc.

 

1]         INFORMATION ON DESIGNATED PARTY

No exist designating subject or any of its beneficial owners, controlling shareholders or senior officers as terrorist or terrorist organization or whom notice had been received that all financial transactions involving their assets have been blocked or convicted, found guilty or against whom a judgement or order had been entered in a proceedings for violating money-laundering, anti-corruption or bribery or international economic or anti-terrorism sanction laws or whose assets were seized, blocked, frozen or ordered forfeited for violation of money laundering or international anti-terrorism laws.

 

2]         Court Declaration :

No exist to suggest that subject is or was the subject of any formal or informal allegations, prosecutions or other official proceeding for making any prohibited payments or other improper payments to government officials for engaging in prohibited transactions or with designated parties.

 

3]         Asset Declaration :

No records exist to suggest that the property or assets of the subject are derived from criminal conduct or a prohibited transaction.

 

4]         Record on Financial Crime :

            Charges or conviction registered against subject:                                                           None

 

5]         Records on Violation of Anti-Corruption Laws :

            Charges or investigation registered against subject:                                                        None

 

6]         Records on Int’l Anti-Money Laundering Laws/Standards :

            Charges or investigation registered against subject:                                                        None

 

7]         Criminal Records

No available information exist that suggest that subject or any of its principals have been formally charged or convicted by a competent governmental authority for any financial crime or under any formal investigation by a competent government authority for any violation of anti-corruption laws or international anti-money laundering laws or standard.

 

8]         Affiliation with Government :

No record exists to suggest that any director or indirect owners, controlling shareholders, director, officer or employee of the company is a government official or a family member or close business associate of a Government official.

 

9]         Compensation Package :

Our market survey revealed that the amount of compensation sought by the subject is fair and reasonable and comparable to compensation paid to others for similar services.

 

10]        Press Report :

            No press reports / filings exists on the subject.

 

 

CORPORATE GOVERNANCE

 

MIRA INFORM as part of its Due Diligence do provide comments on Corporate Governance to identify management and governance. These factors often have been predictive and in some cases have created vulnerabilities to credit deterioration.

 

Our Governance Assessment focuses principally on the interactions between a company’s management, its Board of Directors, Shareholders and other financial stakeholders.

 

 

CONTRAVENTION

 

Subject is not known to have contravened any existing local laws, regulations or policies that prohibit, restrict or otherwise affect the terms and conditions that could be included in the agreement with the subject.

 

 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.62.59

UK Pound

1

Rs.92.46

Euro

1

Rs.67.51

 

 

INFORMATION DETAILS

 

Information Gathered by :

PPT

 

 

Analysis Done by :

DIV

 

 

Report Prepared by :

VNT


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

5

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

5

--PROFITABILITY

1~10

5

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

5

--RESERVES

1~10

6

--CREDIT LINES

1~10

5

--MARGINS

-5~5

--

DEMERIT POINTS

 

 

--BANK CHARGES

YES/NO

YES

--LITIGATION

YES/NO

NO

--OTHER ADVERSE INFORMATION

YES/NO

NO

MERIT POINTS

 

 

--SOLE DISTRIBUTORSHIP

YES/NO

NO

--EXPORT ACTIVITIES

YES/NO

NO

--AFFILIATION

YES/NO

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

 

 

 

TOTAL

 

46

 

This score serves as a reference to assess SC’s credit risk and to set the amount of credit to be extended. It is calculated from a composite of weighted scores obtained from each of the major sections of this report. The assessed factors and their relative weights (as indicated through %) are as follows:

 

Financial condition (40%)            Ownership background (20%)                  Payment record (10%)

Credit history (10%)                   Market trend (10%)                                Operational size (10%)

 


 

RATING EXPLANATIONS

 

 

RATING

STATUS

 

 

PROPOSED CREDIT LINE

>86

Aaa

Possesses an extremely sound financial base with the strongest capability for timely payment of interest and principal sums

 

Unlimited

71-85

Aa

Possesses adequate working capital. No caution needed for credit transaction. It has above average (strong) capability for payment of interest and principal sums

 

Large

56-70

A

Financial & operational base are regarded healthy. General unfavourable factors will not cause fatal effect. Satisfactory capability for payment of interest and principal sums

 

Fairly Large

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

 

Satisfactory

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

 

Small

11-25

Ca

Adverse factors are apparent. Repayment of interest and principal sums in default or expected to be in default upon maturity

 

Limited with full security

<10

C

Absolute credit risk exists. Caution needed to be exercised

 

 

Credit not recommended

NB

NEW BUSINESS

 

 

 

 

PRIVATE & CONFIDENTIAL : This information is provided to you at your request, you having employed MIPL for such purpose. You will use the information as aid only in determining the propriety of giving credit and generally as an aid to your business and for no other purpose. You will hold the information in strict confidence, and shall not reveal it or make it known to the subject persons, firms or corporations or to any other. MIPL does not warrant the correctness of the information as you hold it free of any liability whatsoever. You will be liable to and indemnify MIPL for any loss, damage or expense, occasioned by your breach or non observance of any one, or more of these conditions

This report is issued at your request without any risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL) or its officials.